[MAYU] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 702.12%
YoY- -80.51%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 151,156 107,510 118,024 119,860 146,912 135,765 143,065 0.92%
PBT 22,640 10,126 2,101 1,677 7,046 3,076 896 71.21%
Tax -1,642 -626 -401 -666 -1,762 0 -348 29.47%
NP 20,997 9,500 1,700 1,010 5,284 3,076 548 83.50%
-
NP to SH 20,997 9,500 1,698 1,010 5,186 -798 352 97.54%
-
Tax Rate 7.25% 6.18% 19.09% 39.71% 25.01% 0.00% 38.84% -
Total Cost 130,158 98,010 116,324 118,849 141,628 132,689 142,517 -1.49%
-
Net Worth 295,391 122,717 127,399 128,651 108,317 114,003 32,839 44.16%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 304 - - - 1,255 - - -
Div Payout % 1.45% - - - 24.21% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 295,391 122,717 127,399 128,651 108,317 114,003 32,839 44.16%
NOSH 152,804 72,351 68,128 69,541 47,035 48,306 64,390 15.47%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.89% 8.84% 1.44% 0.84% 3.60% 2.27% 0.38% -
ROE 7.11% 7.74% 1.33% 0.79% 4.79% -0.70% 1.07% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 99.27 156.82 173.24 172.36 311.95 281.05 222.18 -12.55%
EPS 13.79 13.85 2.49 1.45 11.01 -1.65 0.55 70.99%
DPS 0.20 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 1.94 1.79 1.87 1.85 2.30 2.36 0.51 24.91%
Adjusted Per Share Value based on latest NOSH - 69,500
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 30.96 22.02 24.18 24.55 30.09 27.81 29.31 0.91%
EPS 4.30 1.95 0.35 0.21 1.06 -0.16 0.07 98.51%
DPS 0.06 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.6051 0.2514 0.261 0.2635 0.2219 0.2335 0.0673 44.15%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.91 0.74 0.58 0.615 0.975 0.80 2.10 -
P/RPS 0.92 0.47 0.33 0.36 0.31 0.28 0.95 -0.53%
P/EPS 6.60 5.34 23.26 42.32 8.85 -48.39 384.15 -49.17%
EY 15.15 18.73 4.30 2.36 11.30 -2.07 0.26 96.77%
DY 0.22 0.00 0.00 0.00 2.74 0.00 0.00 -
P/NAPS 0.47 0.41 0.31 0.33 0.42 0.34 4.12 -30.33%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 24/02/17 26/02/16 16/02/15 20/02/14 27/02/13 27/02/12 -
Price 1.02 0.865 0.54 0.615 0.98 0.705 2.00 -
P/RPS 1.03 0.55 0.31 0.36 0.31 0.25 0.90 2.27%
P/EPS 7.40 6.24 21.66 42.32 8.90 -42.64 365.85 -47.77%
EY 13.52 16.02 4.62 2.36 11.24 -2.35 0.27 91.87%
DY 0.20 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 0.53 0.48 0.29 0.33 0.43 0.30 3.92 -28.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment